{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Osebni proračun"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Osebni proračun","index":0,"n_rows":92,"n_cols":14,"rows_kept":92,"merged":[[0,0,0,13],[5,0,5,13],[10,0,10,13],[11,0,11,13],[21,0,21,13],[29,0,29,13],[37,0,37,13],[43,0,43,13],[52,0,52,13],[60,0,60,13],[66,0,66,13],[75,0,75,13],[82,0,82,13],[89,0,89,13]]}
["Osebni proračun"]
[]
[null,"jan","feb","marec","april","maj","junij","julij","avg","sept","okt","nov","dec","Leto"]
["Skupni izdatki",{"$f":"SUM(B21,B29,B37,B43,B52,B60,B66,B75,B82,B89,B92)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"$f":"SUM(B4:M4)","v":{"v":0,"d":"0 €"}}]
["Primankljaj/preostanek denarja",{"$f":"SUM(B10-B4)","v":{"v":0,"d":"0 €"}},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"v":0,"d":"0 €"},{"$f":"SUM(B5:M5)","v":{"v":0,"d":"0 €"}}]
["Prihodki"]
["Plače",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Obresti/dividence",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Drugo",{"$nulls":12},{"$f":"SUM(Table1[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table1[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table1[Column14])","v":{"v":0,"d":"0 €"}}]
["Izdatki"]
["Dom"]
["Hipoteka/najemnina",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Pripomočki",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Domači telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Mobilni telefon",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Popravila doma",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Hišno opremljanje",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Zavarovanje hiše",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Orodje za vrt",{"$nulls":12},{"$f":"SUM(Table2[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table2[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table2[Column14])","v":{"v":0,"d":"0 €"}}]
["Vsakodnevni stroški"]
["Špecerija ",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Vrtec",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Čistilnica",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Restavracije",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Čiščenje hiše",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Sprehajalec psov",{"$nulls":12},{"$f":"SUM(Table3[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table3[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table3[Column14])","v":{"v":0,"d":"0 €"}}]
["Prevoz"]
["Gorivo",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Zavarovanje",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Popravila",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Avtopralnica",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Parkirnina",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Javni prevoz",{"$nulls":12},{"$f":"SUM(Table4[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table4[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table4[Column14])","v":{"v":0,"d":"0 €"}}]
["Razvedrilo"]
["Kabelska TV",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Izposoja Videov/DVD-jev",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Filmi/igre",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Koncerti/klubi",{"$nulls":12},{"$f":"SUM(Table5[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table5[Column2])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column3])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column4])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column5])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column6])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column7])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column8])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column9])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column10])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column11])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column12])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column13])","v":{"v":0,"d":"$0"}},{"$f":"SUBTOTAL(109,Table5[Column14])","v":{"v":0,"d":"$0"}}]
["Zdravstveno"]
["Članarine za zdravstvene klube",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Zavarovanje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Recepti",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Nakup zdravil brez recepta",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Plačila »iz žepa«",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Veterinar/zdravila za živali",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Življenjsko zavarovanje",{"$nulls":12},{"$f":"SUM(Table6[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table6[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table6[Column14])","v":{"v":0,"d":"0 €"}}]
["Počitnice"]
["Plačilo poleta",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Nastanitev",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Hrana",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Spominki",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Varstvo hišnih ljubljenčkov",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Najem avta",{"$nulls":12},{"$f":"SUM(Table7[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table7[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table7[Column14])","v":{"v":0,"d":"0 €"}}]
["Rekreacija"]
["Članarina za telovadnico",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Športna oprema",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupinske članarine",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Igrače",{"$nulls":12},{"$f":"SUM(Table8[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table8[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table8[Column14])","v":{"v":0,"d":"0 €"}}]
["Članarine/naročnine"]
["Revije",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Časopisi",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Internetna povezava",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Javni radio",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Javna televizije",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Verske organizacije",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Dobrodelne ustanove",{"$nulls":12},{"$f":"SUM(Table9[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table9[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table9[Column14])","v":{"v":0,"d":"0 €"}}]
["Osebno"]
["Oblačila",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Darila",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Brivski salon",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Knjige",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Glasba (CD-ji itd.)",{"$nulls":12},{"$f":"SUM(Table10[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table10[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table10[Column14])","v":{"v":0,"d":"0 €"}}]
["Finančne obveznosti"]
["Dolgoročni prihranki",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Pokojnina (401k, Roth IRA)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Plačila s kreditno kartico",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Davek od dobička (dodatno)",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Druge obveznosti",{"$nulls":12},{"$f":"SUM(Table11[[#This Row],[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table11[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table11[Column14])","v":{"v":0,"d":"0 €"}}]
["Različna plačila"]
["Drugo",{"$nulls":12},{"$f":"SUM(Table12[[Column2]:[Column13]])","v":{"v":0,"d":"0 €"}}]
["Skupaj",{"$f":"SUBTOTAL(109,Table12[Column2])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column3])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column4])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column5])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column6])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column7])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column8])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column9])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column10])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column11])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column12])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column13])","v":{"v":0,"d":"0 €"}},{"$f":"SUBTOTAL(109,Table12[Column14])","v":{"v":0,"d":"0 €"}}]